|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$428.3M
32.63%
YoY
|
$323.0M
840.43%
YoY
|
$34.34M
-52.93%
YoY
|
$72.95M
-34.81%
YoY
|
$111.9M
-1414.27%
YoY
|
| Depreciation, Depletion And Amortization |
$364.5M
-5.05%
YoY
|
$383.9M
0.2%
YoY
|
$383.1M
-2.9%
YoY
|
$394.6M
-10.37%
YoY
|
$440.2M
-7.32%
YoY
|
| Cash From Operating Activities |
$940.4M
35.8%
YoY
|
$692.5M
-5.96%
YoY
|
$736.3M
53.28%
YoY
|
$480.4M
-42.25%
YoY
|
$831.8M
31.29%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$32.02M
-28.67%
YoY
|
$44.90M
238.63%
YoY
|
$13.26M
1.74%
YoY
|
$13.03M
-28.11%
YoY
|
$18.13M
42.98%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$1.532M
-91.5%
YoY
|
$18.02M
-533.38%
YoY
|
-$4.158M
-113.15%
YoY
|
$31.63M
-51.64%
YoY
|
$65.40M
-26.87%
YoY
|
| Cash From Investing Activities |
-$651.8M
185.11%
YoY
|
-$228.6M
884.27%
YoY
|
-$23.23M
-97.43%
YoY
|
-$904.9M
29.54%
YoY
|
-$698.5M
2.2%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$2.651M
-7.44%
YoY
|
$2.864M
1.89%
YoY
|
$2.811M
-4.94%
YoY
|
$2.957M
-6.01%
YoY
|
$3.146M
-81.69%
YoY
|
| Debt Paid & Issued, Net |
$491.9M
8.62%
YoY
|
$452.9M
1.17%
YoY
|
$447.6M
7.84%
YoY
|
$415.1M
-23.22%
YoY
|
$540.5M
188.43%
YoY
|
| Cash From Financing Activities |
-$393.2M
2.2%
YoY
|
-$384.8M
-42.39%
YoY
|
-$667.8M
-348.18%
YoY
|
$269.1M
-397.0%
YoY
|
-$90.60M
-150.78%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$940.4M
35.8%
YoY
|
$692.5M
-5.96%
YoY
|
$736.3M
53.28%
YoY
|
$480.4M
-42.25%
YoY
|
$831.8M
31.29%
YoY
|
| Cash From Investing Activities |
-$651.8M
185.11%
YoY
|
-$228.6M
884.27%
YoY
|
-$23.23M
-97.43%
YoY
|
-$904.9M
29.54%
YoY
|
-$698.5M
2.2%
YoY
|
| Cash From Financing Activities |
-$393.2M
2.2%
YoY
|
-$384.8M
-42.39%
YoY
|
-$667.8M
-348.18%
YoY
|
$269.1M
-397.0%
YoY
|
-$90.60M
-150.78%
YoY
|
| Net Change In Cash |
-$104.7M
-232.38%
YoY
|
$79.09M
74.61%
YoY
|
$45.29M
-129.14%
YoY
|
-$155.4M
-464.04%
YoY
|
$42.70M
-66.78%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$940.4M
35.8%
YoY
|
$692.5M
-5.96%
YoY
|
$736.3M
53.28%
YoY
|
$480.4M
-42.25%
YoY
|
$831.8M
31.29%
YoY
|
| Capital Expenditures |
$32.02M
-28.67%
YoY
|
$44.90M
238.63%
YoY
|
$13.26M
1.74%
YoY
|
$13.03M
-28.11%
YoY
|
$18.13M
42.98%
YoY
|
| Free Cash Flow |
$908.3M
40.27%
YoY
|
$647.6M
-10.44%
YoY
|
$723.1M
54.72%
YoY
|
$467.3M
-42.56%
YoY
|
$813.7M
31.05%
YoY
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$101.7M
1.13%
YoY
|
$91.16M
-6.39%
YoY
|
$116.4M
29.71%
YoY
|
$120.3M
59.13%
YoY
|
$100.6M
66.76%
YoY
|
$97.38M
455.93%
YoY
|
$89.71M
281.74%
YoY
|
$75.58M
390.16%
YoY
|
$60.30M
-373.2%
YoY
|
$17.52M
-137.19%
YoY
|
$23.50M
-51.42%
YoY
|
$15.42M
-71.42%
YoY
|
-$22.07M
-224.46%
YoY
|
-$47.10M
-1187.35%
YoY
|
$48.37M
399.5%
YoY
|
$53.95M
-12.97%
YoY
|
$17.73M
-50.6%
YoY
|
$4.332M
-109.32%
YoY
|
$9.684M
-71.26%
YoY
|
| Depreciation, Depletion And Amortization |
$90.22M
0.86%
YoY
|
$92.43M
-2.23%
YoY
|
$92.47M
-4.33%
YoY
|
$90.15M
-6.88%
YoY
|
$89.45M
-6.7%
YoY
|
$94.53M
-0.74%
YoY
|
$96.66M
0.11%
YoY
|
$96.81M
-0.37%
YoY
|
$95.87M
1.83%
YoY
|
$95.24M
-1.94%
YoY
|
$96.56M
-0.9%
YoY
|
$97.17M
-0.08%
YoY
|
$94.15M
-8.37%
YoY
|
$97.13M
-12.59%
YoY
|
$97.43M
-11.1%
YoY
|
$97.25M
-11.51%
YoY
|
$102.7M
-6.25%
YoY
|
$111.1M
0.92%
YoY
|
$109.6M
-9.77%
YoY
|
| Cash From Operating Activities |
$144.5M
-15.52%
YoY
|
$231.5M
24.53%
YoY
|
$280.8M
52.93%
YoY
|
$257.1M
55.5%
YoY
|
$171.0M
8.48%
YoY
|
$185.9M
-17.17%
YoY
|
$183.6M
2.63%
YoY
|
$165.3M
-9.57%
YoY
|
$157.6M
4.96%
YoY
|
$224.4M
64.01%
YoY
|
$178.9M
39.49%
YoY
|
$182.8M
-6.15%
YoY
|
$150.2M
632.41%
YoY
|
$136.8M
-5.54%
YoY
|
$128.3M
-31.88%
YoY
|
$194.8M
-27.08%
YoY
|
$20.51M
-91.14%
YoY
|
$144.9M
70.63%
YoY
|
$188.3M
233.81%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$14.05M
66.17%
YoY
|
$258.2M
47.77%
YoY
|
$122.3M
26.65%
YoY
|
$194.4M
910.74%
YoY
|
$8.453M
98.89%
YoY
|
$174.7M
83.48%
YoY
|
$96.55M
10.72%
YoY
|
$19.24M
-37.13%
YoY
|
$4.250M
-58.81%
YoY
|
$95.23M
-14.55%
YoY
|
$87.20M
-139.01%
YoY
|
$30.60M
-114.88%
YoY
|
$10.32M
361.49%
YoY
|
$111.4M
-132.1%
YoY
|
-$223.5M
9.7%
YoY
|
-$205.6M
196.57%
YoY
|
$2.236M
-47.06%
YoY
|
-$347.2M
29.8%
YoY
|
-$203.8M
1958.22%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
$125.6M
92.9%
YoY
|
-$24.27M
-145.32%
YoY
|
-$112.1M
99.47%
YoY
|
$12.34M
16.66%
YoY
|
$65.09M
491.86%
YoY
|
$53.54M
-31.53%
YoY
|
-$56.20M
-157.58%
YoY
|
$10.58M
-153.52%
YoY
|
$11.00M
-84.54%
YoY
|
$78.20M
-192.59%
YoY
|
$97.60M
-143.12%
YoY
|
-$19.77M
-5207.49%
YoY
|
$71.12M
56.37%
YoY
|
-$84.46M
693.81%
YoY
|
-$226.3M
-2814.58%
YoY
|
$387.0K
-99.42%
YoY
|
$45.48M
-129.42%
YoY
|
-$10.64M
-94.12%
YoY
|
| Cash From Investing Activities |
-$82.83M
25.29%
YoY
|
-$132.6M
20.98%
YoY
|
-$146.5M
240.75%
YoY
|
-$306.5M
306.35%
YoY
|
-$66.11M
11833.03%
YoY
|
-$109.6M
30.15%
YoY
|
-$43.01M
377.87%
YoY
|
-$75.44M
-212.6%
YoY
|
-$554.0K
-118.27%
YoY
|
-$84.23M
108.87%
YoY
|
-$9.000M
-97.08%
YoY
|
$67.00M
-115.51%
YoY
|
$3.032M
-102.43%
YoY
|
-$40.33M
-86.64%
YoY
|
-$308.0M
43.64%
YoY
|
-$431.9M
608.29%
YoY
|
-$124.7M
2.69%
YoY
|
-$301.7M
-28.52%
YoY
|
-$214.4M
12.37%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.313M
1.55%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.293M
-117.7%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$7.304M
-92.6%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$98.73M
-6620.87%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.514M
-13.24%
YoY
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$116.2M
2.22%
YoY
|
N/A
|
N/A
|
N/A
|
$113.7M
2.26%
YoY
|
N/A
|
N/A
|
N/A
|
$111.2M
3.62%
YoY
|
N/A
|
N/A
|
N/A
|
$107.3M
14.15%
YoY
|
N/A
|
N/A
|
N/A
|
$93.98M
-30.39%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$118.5M
-22.71%
YoY
|
-$20.73M
-21.82%
YoY
|
-$138.0M
31.78%
YoY
|
-$81.15M
-36.64%
YoY
|
-$153.3M
22.26%
YoY
|
-$26.52M
-77.38%
YoY
|
-$104.7M
-34.12%
YoY
|
-$128.1M
-38.97%
YoY
|
-$125.4M
-30.99%
YoY
|
-$117.2M
261.97%
YoY
|
-$159.0M
-229.79%
YoY
|
-$209.9M
-340.65%
YoY
|
-$181.7M
-298.06%
YoY
|
-$32.38M
-122.57%
YoY
|
$122.5M
-355.82%
YoY
|
$87.22M
-195.56%
YoY
|
$91.74M
-196.67%
YoY
|
$143.5M
6.58%
YoY
|
-$47.89M
-147.7%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$144.5M
-15.52%
YoY
|
$231.5M
24.53%
YoY
|
$280.8M
52.93%
YoY
|
$257.1M
55.5%
YoY
|
$171.0M
8.48%
YoY
|
$185.9M
-17.17%
YoY
|
$183.6M
2.63%
YoY
|
$165.3M
-9.57%
YoY
|
$157.6M
4.96%
YoY
|
$224.4M
64.01%
YoY
|
$178.9M
39.49%
YoY
|
$182.8M
-6.15%
YoY
|
$150.2M
632.41%
YoY
|
$136.8M
-5.54%
YoY
|
$128.3M
-31.88%
YoY
|
$194.8M
-27.08%
YoY
|
$20.51M
-91.14%
YoY
|
$144.9M
70.63%
YoY
|
$188.3M
233.81%
YoY
|
| Cash From Investing Activities |
-$82.83M
25.29%
YoY
|
-$132.6M
20.98%
YoY
|
-$146.5M
240.75%
YoY
|
-$306.5M
306.35%
YoY
|
-$66.11M
11833.03%
YoY
|
-$109.6M
30.15%
YoY
|
-$43.01M
377.87%
YoY
|
-$75.44M
-212.6%
YoY
|
-$554.0K
-118.27%
YoY
|
-$84.23M
108.87%
YoY
|
-$9.000M
-97.08%
YoY
|
$67.00M
-115.51%
YoY
|
$3.032M
-102.43%
YoY
|
-$40.33M
-86.64%
YoY
|
-$308.0M
43.64%
YoY
|
-$431.9M
608.29%
YoY
|
-$124.7M
2.69%
YoY
|
-$301.7M
-28.52%
YoY
|
-$214.4M
12.37%
YoY
|
| Cash From Financing Activities |
-$118.5M
-22.71%
YoY
|
-$20.73M
-21.82%
YoY
|
-$138.0M
31.78%
YoY
|
-$81.15M
-36.64%
YoY
|
-$153.3M
22.26%
YoY
|
-$26.52M
-77.38%
YoY
|
-$104.7M
-34.12%
YoY
|
-$128.1M
-38.97%
YoY
|
-$125.4M
-30.99%
YoY
|
-$117.2M
261.97%
YoY
|
-$159.0M
-229.79%
YoY
|
-$209.9M
-340.65%
YoY
|
-$181.7M
-298.06%
YoY
|
-$32.38M
-122.57%
YoY
|
$122.5M
-355.82%
YoY
|
$87.22M
-195.56%
YoY
|
$91.74M
-196.67%
YoY
|
$143.5M
6.58%
YoY
|
-$47.89M
-147.7%
YoY
|
| Net Change In Cash |
-$56.83M
17.45%
YoY
|
$78.15M
57.07%
YoY
|
-$3.802M
-110.61%
YoY
|
-$130.6M
241.83%
YoY
|
-$48.39M
-252.64%
YoY
|
$49.75M
116.38%
YoY
|
$35.85M
228.89%
YoY
|
-$38.22M
-195.79%
YoY
|
$31.70M
-211.39%
YoY
|
$22.99M
-64.15%
YoY
|
$10.90M
-119.05%
YoY
|
$39.90M
-126.61%
YoY
|
-$28.46M
129.15%
YoY
|
$64.13M
-578.26%
YoY
|
-$57.22M
-22.7%
YoY
|
-$149.9M
-230.57%
YoY
|
-$12.42M
-181.27%
YoY
|
-$13.41M
-93.38%
YoY
|
-$74.02M
117.71%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$144.5M
-15.52%
YoY
|
$231.5M
24.53%
YoY
|
$280.8M
52.93%
YoY
|
$257.1M
55.5%
YoY
|
$171.0M
8.48%
YoY
|
$185.9M
-17.17%
YoY
|
$183.6M
2.63%
YoY
|
$165.3M
-9.57%
YoY
|
$157.6M
4.96%
YoY
|
$224.4M
64.01%
YoY
|
$178.9M
39.49%
YoY
|
$182.8M
-6.15%
YoY
|
$150.2M
632.41%
YoY
|
$136.8M
-5.54%
YoY
|
$128.3M
-31.88%
YoY
|
$194.8M
-27.08%
YoY
|
$20.51M
-91.14%
YoY
|
$144.9M
70.63%
YoY
|
$188.3M
233.81%
YoY
|
| Capital Expenditures |
$14.05M
66.17%
YoY
|
$258.2M
47.77%
YoY
|
$122.3M
26.65%
YoY
|
$194.4M
910.74%
YoY
|
$8.453M
98.89%
YoY
|
$174.7M
83.48%
YoY
|
$96.55M
10.72%
YoY
|
$19.24M
-37.13%
YoY
|
$4.250M
-58.81%
YoY
|
$95.23M
-14.55%
YoY
|
$87.20M
-139.01%
YoY
|
$30.60M
-114.88%
YoY
|
$10.32M
361.49%
YoY
|
$111.4M
-132.1%
YoY
|
-$223.5M
9.7%
YoY
|
-$205.6M
196.57%
YoY
|
$2.236M
-47.06%
YoY
|
-$347.2M
29.8%
YoY
|
-$203.8M
1958.22%
YoY
|
| Free Cash Flow |
$130.4M
-19.77%
YoY
|
-$26.69M
-338.73%
YoY
|
$158.5M
82.07%
YoY
|
$62.61M
-57.14%
YoY
|
$162.6M
5.98%
YoY
|
$11.18M
-91.35%
YoY
|
$87.05M
-5.07%
YoY
|
$146.1M
-4.02%
YoY
|
$153.4M
9.66%
YoY
|
$129.2M
408.73%
YoY
|
$91.70M
-73.93%
YoY
|
$152.2M
-61.98%
YoY
|
$139.9M
665.56%
YoY
|
$25.40M
-94.84%
YoY
|
$351.8M
-10.27%
YoY
|
$400.4M
19.01%
YoY
|
$18.27M
-91.96%
YoY
|
$492.1M
39.64%
YoY
|
$392.0M
491.3%
YoY
|
Loading...